$484,000
NAL Estimated Property Value2313 Augusta Drive, Pearland, TX, 77581
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant HomesMove-In Ready
Highlights
Interior
AppliancesDisposal, Wine Refrigerator, Convection Oven, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer, Cooktop
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size9,601 sqft
Building Information
Year Built1993
Garage Spaces4
Land Information
APN1174530030018
Lot Number18
SubdivisionGreen Tee Terrace
Land UseResidential
Legal DescriptionLT 18 BLK 3 GREEN TEE TERRACE SEC 7
Census Tract350103
Assessed Land Value$96,000
Assessed Improvement Value$308,000
Assessment Year2025
About this property
Spacious and beautifully updated, this 3,165 sq ft home in the desirable Green Tee community of Pearland offers the perfect blend of comfort and style. Featuring 3 bedrooms and 2.5 baths, the home boasts modern updates throughout, generous living spaces, and a layout ideal for both everyday living and entertaining. Nestled in a well-established neighborhood, this property provides a welcoming atmosphere with convenient access to local amenities.
Investor Tools
$484,000
Estimated Property Value
$285,580Estimated Mortgage Balance
$198,420Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,934 /month
Positive
Cash Flow Estimate:
$978 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$387/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,219
$404,000
2025
$96,000
$308,000
$404,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,219
$404,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Conventional
$319,500
No
First
Dec 31, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,580
$198,420
40%
59%
$1,916/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,916/mo
$-194/mo
4.3%
